Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.45% first-year return on $41,898 initial cash invested.
9.45%
Cash On Cash
10.76%
Cap Rate
1.64
DSCR
$1,732
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,732 income − $1,402 expenses = $330 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,898
Downpayment
20%
$22,760
Closing costs
1%
$1,138
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,732
Total Expenses
$1,402
Mortgage P&I
36%
$621
Property Taxes
4%
$77
Home Insurance
4%
$61
HOA
3%
$54
Property Management
12%
$208
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$191